(FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q3)Sep 30, 2023 | (Q2)Jun 30, 2023 | (Q1)Mar 31, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (Q3)Sep 30, 2022 | (Q2)Jun 30, 2022 | (Q1)Mar 31, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | -85.58%431K | 115.01%68K | -87.01%227K | -496.88%-127K | -84.19%263K | 105.85%2.99M | -138.10%-453K | 263.27%1.75M | -96.86%32K | 429.62%1.66M |
Net income from continuing operations | -14,755.56%-3.96M | -9,764.10%-3.77M | -296.61%-232K | -184.56%-126K | 160.93%170K | 149.09%27K | 168.42%39K | 637.50%118K | 122.39%149K | -244.44%-279K |
Operating gains losses | 1,762.26%1.76M | 25,400.00%1.77M | --0 | 81.58%-7K | 93.55%-2K | 80.41%-106K | 92.55%-7K | 85.15%-30K | 53.09%-38K | 81.10%-31K |
Depreciation and amortization | -0.37%266K | 8.96%73K | -5.88%64K | -3.03%64K | -1.52%65K | -0.37%267K | 1.52%67K | 3.03%68K | 0.00%66K | -5.71%66K |
Other non cashItems | -151.87%-540K | -455.38%-231K | -89.92%-226K | -123.08%-39K | -104.75%-44K | -49.83%1.04M | -92.84%65K | 79.38%-119K | -77.32%169K | -7.31%926K |
Change in working capital | 86.77%1.47M | 317.91%1.61M | -85.75%219K | 57.10%-269K | -114.36%-88K | 149.28%786K | -1,813.95%-737K | 314.07%1.54M | -413.93%-627K | 176.82%613K |
-Change in receivables | -74.54%165K | -26.61%91K | 93.07%-7K | 80.47%-92K | -84.22%173K | 151.10%648K | 137.80%124K | 79.05%-101K | 8.72%-471K | 1,789.66%1.1M |
-Change in payables and accrued expense | 322.97%313K | 156.76%525K | -86.20%226K | -13.46%-177K | 45.96%-261K | 42.31%74K | -223.33%-925K | 794.07%1.64M | -139.59%-156K | 43.57%-483K |
-Change in deferred charges | 1,446.88%990K | ---- | ---- | ---- | ---- | 116.89%64K | ---- | ---- | ---- | ---- |
Cash from discontinued operating activities | ||||||||||
Operating cash flow | -85.58%431K | 115.01%68K | -87.01%227K | -496.88%-127K | -84.19%263K | 105.85%2.99M | -138.10%-453K | 263.27%1.75M | -96.86%32K | 429.62%1.66M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 156.10%24.95M | 20,311.49%17.58M | 117.45%2.29M | 123.91%2.72M | 111.85%2.36M | -275.37%-44.48M | 97.38%-87K | -500.43%-13.1M | -88.57%-11.37M | -245.04%-19.93M |
Proceeds payment in interest bearing deposits in bank | 346.63%2.49M | 3.49%-249K | 300.00%498K | 402.85%1.49M | 8,400.00%747K | -111.24%-1.01M | -111.56%-258K | -150.00%-249K | -121.94%-492K | -100.23%-9K |
Net investment purchase and sale | 211.28%40.8M | 469.39%32.2M | 137.49%3.96M | 119.58%2.49M | 111.31%2.16M | -62.20%-36.66M | 206.76%5.66M | -1,022.20%-10.55M | -50.26%-12.7M | -90.72%-19.06M |
Net proceeds payment for loan | -170.14%-17.82M | -154.04%-13.93M | 8.36%-2.09M | -163.24%-1.25M | 33.42%-540K | -472.18%-6.6M | -1,440.17%-5.48M | -241.60%-2.28M | 693.20%1.98M | -406.04%-811K |
Net PPE purchase and sale | -140.00%-516K | -43,600.00%-437K | -393.33%-74K | 96.77%-5K | --0 | -51.41%-215K | 95.45%-1K | 70.59%-15K | -434.48%-155K | -10.00%-44K |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 156.10%24.95M | 20,311.49%17.58M | 117.45%2.29M | 123.91%2.72M | 111.85%2.36M | -275.37%-44.48M | 97.38%-87K | -500.43%-13.1M | -88.57%-11.37M | -245.04%-19.93M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 89.34%-7.14M | 168.78%3.05M | 8.22%-3.08M | 83.90%-1.19M | 88.58%-5.92M | -166.88%-66.98M | -105.47%-4.43M | -116.63%-3.36M | -1,132.17%-7.39M | -11,461.61%-51.8M |
Increase decrease in deposit | 90.89%-9.76M | 191.94%4.07M | 29.26%-2.37M | -131.55%-5.54M | 93.89%-5.92M | -208.03%-107.1M | -105.47%-4.43M | -116.63%-3.36M | -49.56%-2.39M | -21,533.26%-96.92M |
Net issuance payments of debt | 153.65%5M | --0 | --0 | 200.00%5M | --0 | -1,031.90%-9.32M | --0 | --0 | ---5M | ---4.32M |
Net commonstock issuance | -104.82%-2.38M | ---1.03M | ---706K | ---649K | --0 | --49.44M | --0 | --0 | --0 | --49.44M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 89.34%-7.14M | 168.78%3.05M | 8.22%-3.08M | 83.90%-1.19M | 88.58%-5.92M | -166.88%-66.98M | -105.47%-4.43M | -116.63%-3.36M | -1,132.17%-7.39M | -11,461.61%-51.8M |
Net cash flow | ||||||||||
Beginning cash position | -89.19%13.15M | -41.00%10.69M | -65.71%11.26M | -80.88%9.86M | -89.19%13.15M | 281.61%121.61M | -57.61%18.12M | 61.30%32.82M | 98.59%51.55M | 281.61%121.61M |
Current changes in cash | 116.82%18.24M | 516.48%20.7M | 96.14%-567K | 107.48%1.4M | 95.30%-3.29M | -220.86%-108.46M | -106.30%-4.97M | -165.69%-14.71M | -233.89%-18.73M | -1,085.63%-70.06M |
End cash position | 138.75%31.39M | 138.75%31.39M | -41.00%10.69M | -65.71%11.26M | -80.88%9.86M | -89.19%13.15M | -89.19%13.15M | -57.61%18.12M | 61.30%32.82M | 98.59%51.55M |
Free cash flow | -103.06%-85K | 18.72%-369K | -91.17%153K | -7.32%-132K | -83.76%263K | 111.76%2.77M | -138.90%-454K | 254.50%1.73M | -112.42%-123K | 490.88%1.62M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- | -- | -- | -- | -- | -- |
No Data
No Data